Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Period Cash Flow PV Cash Flow Duration Calc Convexity Calc

Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 4

Bond Price

Face Value
Coupon Rate
Life in Years
Yield
Frequency
Macaulay Duration
Modified Duration
Convexity
Period
0
1
2
3
4
5
6
7
8
9
10
11
12

$1,000.00
1,000
8.00%
6
8.00%
2

$954.41
1000
8%
6
9%
2

4.88
4.69
27.23
Cash Flow
($1,000.00)
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
1,040.00

If Yield Changes By
Bond Price Will Change By

1.00%
-45.59

Modified Duration Predicts


Convexity Adjustment
Total Predicted Change

-46.93
1.36
-45.56

Actual New Price


Predicted New Price
Difference
PV Cash Flow
38.46
36.98
35.56
34.19
32.88
31.61
30.40
29.23
28.10
27.02
25.98
649.58

Duration Calc
38.46
73.96
106.68
136.77
164.39
189.68
212.78
233.82
252.93
270.23
285.82
7,794.97

$954.41
$954.44
$0.03
Convexity Calc
71.12
205.15
394.53
632.25
911.90
1,227.56
1,573.79
1,945.62
2,338.49
2,748.23
3,171.03
93,689.56

Total

9,760.48

108,909.24

-4.56%
-4.69%
0.14%
-4.56%

D Mac=

C=

(
t =1

1
( 1+i )2

CF t

1+i )
VB

t =1

CF t

( 1+ i )
VB

2
(
t
+t )
t

You might also like